{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/238090","operator":"비피엑스지(BPXG)","data":["금융감독원 DART 전자공시(재무제표·배당)","공공데이터포털 금융위원회 주식시세정보(주가·상장주식수)"],"units":{"money":"KRW","ratio":"decimal (0.123 = 12.3%)","multiple":"x"},"note":"FCFF·EBITDA·EV·ROE·성장률은 공시값이 아니라 원본 재무제표를 가공한 추정치입니다. 투자 권유가 아닙니다."},"company":{"stockCode":"238090","name":"앤디포스","market":"KOSDAQ","sector":"플라스틱제품 제조업","lastPrice":1884,"marketCap":57443988960,"sharesOutstanding":30490440,"asOf":"2026-09-26T15:09:35.503Z"},"valuation":{"fiscalYear":2025,"per":10.97,"perTtm":17.29,"ttmPeriod":"25Q3~26Q2","pbr":0.6,"psr":1.14,"evEbitda":6.46,"ev":46966527448,"fcff":7496312726,"fcffYield":0.1596,"roe":0.0564,"revenueGrowth":{"y1":-0.0388,"y3":-0.1745,"y5":-0.1075},"operatingIncomeGrowth":{"y1":1.4675,"y3":null,"y5":-0.0907},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.403Z"},"price":{"high52w":3950,"low52w":1549,"fromHigh":-0.523,"returns":[{"label":"1개월","value":0.062},{"label":"3개월","value":-0.2553},{"label":"6개월","value":-0.3307},{"label":"1년","value":0.0461},{"label":"3년","value":-0.3971},{"label":"5년","value":-0.8247}]},"dividends":[{"fiscalYear":2018,"dps":65,"yieldPct":0.5,"payoutPct":null},{"fiscalYear":2017,"dps":250,"yieldPct":3.1,"payoutPct":null}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":47757633857,"operatingIncome":7916917310,"netIncome":-13601714887,"controllingNetIncome":-7857667867,"ebitda":9999469252,"fcff":5322018191,"cfo":5923583779,"capex":635318111,"totalAssets":130369260237,"totalLiabilities":41971550159,"totalEquity":88397710078,"cash":33815013502,"totalDebt":27218820014},{"fiscalYear":2019,"statement":"연결","revenue":84122729146,"operatingIncome":8676316182,"netIncome":-1549639367,"controllingNetIncome":-829890052,"ebitda":10788676264,"fcff":25663394474,"cfo":27075194109,"capex":2408211087,"totalAssets":189924143027,"totalLiabilities":72294106292,"totalEquity":117630036735,"cash":19918843957,"totalDebt":40107957423},{"fiscalYear":2020,"statement":"연결","revenue":89033746126,"operatingIncome":7746107799,"netIncome":6297361346,"controllingNetIncome":8094227375,"ebitda":10061253799,"fcff":4547113999,"cfo":6439223817,"capex":2346685390,"totalAssets":174720728054,"totalLiabilities":36070780521,"totalEquity":138649947533,"cash":41145170284,"totalDebt":22189173381},{"fiscalYear":2021,"statement":"연결","revenue":63314538446,"operatingIncome":1978755583,"netIncome":17662446349,"controllingNetIncome":18051266241,"ebitda":4728712323,"fcff":-1461628530,"cfo":-211103531,"capex":1828110962,"totalAssets":231899038896,"totalLiabilities":61958126849,"totalEquity":169940912047,"cash":75646878994,"totalDebt":20466613437},{"fiscalYear":2022,"statement":"연결","revenue":89607677912,"operatingIncome":-1375308357,"netIncome":-21527253434,"controllingNetIncome":-19753497892,"ebitda":5097842396,"fcff":-12020377106,"cfo":-12443614757,"capex":2183511464,"totalAssets":173006350165,"totalLiabilities":32814412781,"totalEquity":140191937384,"cash":15447064240,"totalDebt":18473548737},{"fiscalYear":2023,"statement":"연결","revenue":48866901806,"operatingIncome":-4121556373,"netIncome":-13798116487,"controllingNetIncome":-13772940029,"ebitda":-1554874907,"fcff":-4193056301,"cfo":-4448029676,"capex":375863064,"totalAssets":141123319798,"totalLiabilities":16310112338,"totalEquity":124813207460,"cash":7703615470,"totalDebt":6417495238},{"fiscalYear":2024,"statement":"연결","revenue":52450485422,"operatingIncome":1950936711,"netIncome":-31061269193,"controllingNetIncome":-31024523419,"ebitda":4248239572,"fcff":9301037877,"cfo":10431394853,"capex":1454153541,"totalAssets":105877525166,"totalLiabilities":15627026017,"totalEquity":90250499149,"cash":13925284192,"totalDebt":6320531826},{"fiscalYear":2025,"statement":"연결","revenue":50413982329,"operatingIncome":4813971171,"netIncome":5247273837,"controllingNetIncome":5235062222,"ebitda":7265743224,"fcff":7496312726,"cfo":7350203255,"capex":513565700,"totalAssets":108626217861,"totalLiabilities":13173323959,"totalEquity":95452893902,"cash":16097359988,"totalDebt":5619898476}],"quarterly":[{"stockCode":"238090","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":13196891155,"operatingIncome":1741485263,"netIncome":3892558296,"prevYearRevenue":11903844629,"prevYearOperatingIncome":-278446031,"prevYearNetIncome":-601295557,"source":"11014","updatedAt":"2026-08-26T22:30:32.088Z"},{"stockCode":"238090","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":11547127728,"operatingIncome":1577831534,"netIncome":-1250749815,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:32.091Z"},{"stockCode":"238090","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":12978530246,"operatingIncome":1289068502,"netIncome":2064051478,"prevYearRevenue":14849198311,"prevYearOperatingIncome":2585240205,"prevYearNetIncome":3885086733,"source":"11013","updatedAt":"2026-08-26T22:30:31.579Z"},{"stockCode":"238090","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":10690864929,"operatingIncome":-1484482436,"netIncome":-1383127466,"prevYearRevenue":10820765135,"prevYearOperatingIncome":-1090585831,"prevYearNetIncome":-1279621377,"source":"11012","updatedAt":"2026-08-26T22:30:31.839Z"}]}